| Revenue | NOK 24,3M | -18% |
| EBITDA | NOK 45K | -98% |
| Net profit | NOK -1,3M | -612% |
| Total assets | NOK 12M | -15% |
| Equity | NOK 9,5M | -12% |
| Employees | 11 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 11 153 | 11 551 | 14 246 | 15 616 | 19 198 | 23 770 | 19 114 | 22 384 | 26 897 | 30 493 | 35 855 | 33 475 | 34 251 | 27 884 | 29 610 | 24 347 |
| Staff expenses | −0 | −0 | −1 562 | −1 932 | −2 244 | −2 436 | −2 753 | −3 363 | −3 326 | −4 082 | −5 008 | −5 979 | −6 559 | −6 502 | −7 672 | −8 168 | −7 301 | −6 642 |
| EBITDA | 0 | 0 | 1 154 | 1 504 | 2 402 | 2 409 | 3 584 | 6 238 | 2 757 | 2 538 | 3 911 | 2 647 | 1 323 | 4 482 | 2 279 | 1 109 | 2 075 | 45 |
| Depreciation & amort. | −0 | −0 | −958 | −1 056 | −1 086 | −947 | −1 007 | −1 127 | −895 | −856 | −720 | −883 | −980 | −1 098 | −1 518 | −1 739 | −1 654 | −1 597 |
| EBIT | 0 | 0 | 196 | 449 | 1 316 | 1 461 | 2 577 | 5 111 | 1 861 | 1 682 | 3 191 | 1 764 | 343 | 3 384 | 761 | −630 | 421 | −1 551 |
| Net financials | 0 | 0 | −104 | −95 | −202 | −55 | −178 | −66 | −85 | 97 | −145 | −41 | −130 | −213 | −100 | −122 | −96 | −61 |
| Profit before tax | 0 | 0 | 93 | 353 | 1 113 | 1 406 | 2 399 | 5 045 | 1 777 | 1 779 | 3 046 | 1 724 | 212 | 3 171 | 661 | −752 | 325 | −1 612 |
| Tax | −0 | −0 | 26 | 101 | 315 | 396 | 673 | 1 369 | 470 | 439 | 723 | 388 | 56 | 700 | 147 | −163 | 78 | −344 |
| Net profit | 0 | 0 | 66 | 252 | 799 | 1 010 | 1 726 | 3 676 | 1 307 | 1 340 | 2 323 | 1 336 | 156 | 2 471 | 513 | −589 | 247 | −1 268 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 7 522 | 7 335 | 7 523 | 7 704 | 9 423 | 12 884 | 10 384 | 11 686 | 13 520 | 14 217 | 13 858 | 17 506 | 14 990 | 13 732 | 14 095 | 11 969 |
| Equity | — | — | 3 512 | 2 464 | 3 188 | 4 098 | 5 624 | 6 299 | 7 306 | 7 484 | 7 985 | 9 321 | 9 478 | 11 949 | 10 962 | 10 552 | 10 799 | 9 531 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 605 | 95 | 167 | 194 | 210 | 294 | 334 | 433 | 413 | 300 | 306 | 143 |
| Short-term debt | 0 | 0 | 1 436 | 1 898 | 2 348 | 2 367 | 3 194 | 6 490 | 2 911 | 4 008 | 5 324 | 4 602 | 4 046 | 5 124 | 3 615 | 2 880 | 2 990 | 2 294 |
| Total debt | 0 | 0 | 4 010 | 4 871 | 4 335 | 3 606 | 3 799 | 6 585 | 3 078 | 4 202 | 5 534 | 4 896 | 4 380 | 5 557 | 4 028 | 3 180 | 3 297 | 2 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Deputy Member | Deputy Member | 2023 | — | — |
SH Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Id Holding As | Company | 90.2% | 90.2% | 2024 |
| Individual | 9.8% | 9.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Helen Østmann | Deputy Member | 0 companies |
| Stine Herdlevær Dalseth | Deputy Member | 0 companies |
| Inge Dalseth | Chairman | 0 companies |
| Lars Erik Ormann | Board of Directors | 0 companies |